[FSBM] QoQ Cumulative Quarter Result on 30-Sep-2000 [#3]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -47.99%
YoY- -71.97%
Quarter Report
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 26,471 17,033 56,264 33,010 21,580 4,626 44,323 0.52%
PBT 259 1,338 3,381 188 994 44 12,632 4.02%
Tax -164 49 -116 251 -150 -44 -968 1.81%
NP 95 1,387 3,265 439 844 0 11,664 5.00%
-
NP to SH 95 1,387 3,265 439 844 -427 11,664 5.00%
-
Tax Rate 63.32% -3.66% 3.43% -133.51% 15.09% 100.00% 7.66% -
Total Cost 26,376 15,646 52,999 32,571 20,736 4,626 32,659 0.21%
-
Net Worth 72,000 74,723 79,448 63,216 73,259 65,947 63,918 -0.12%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - 2,720 - - - - -
Div Payout % - - 83.33% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 72,000 74,723 79,448 63,216 73,259 65,947 63,918 -0.12%
NOSH 50,000 51,180 54,416 14,633 16,880 15,814 15,552 -1.17%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.36% 8.14% 5.80% 1.33% 3.91% 0.00% 26.32% -
ROE 0.13% 1.86% 4.11% 0.69% 1.15% -0.65% 18.25% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 52.94 33.28 103.39 225.58 127.84 29.25 285.00 1.72%
EPS 0.19 2.71 6.44 3.00 5.00 -2.70 75.00 6.25%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.46 1.46 4.32 4.34 4.17 4.11 1.06%
Adjusted Per Share Value based on latest NOSH - 20,250
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 5.17 3.33 10.98 6.44 4.21 0.90 8.65 0.52%
EPS 0.02 0.27 0.64 0.09 0.16 -0.08 2.28 4.92%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1459 0.1551 0.1234 0.143 0.1287 0.1248 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.78 2.96 3.16 16.90 18.90 27.75 0.00 -
P/RPS 5.25 8.89 3.06 7.49 14.78 94.87 0.00 -100.00%
P/EPS 1,463.16 109.23 52.67 563.33 378.00 -1,027.78 0.00 -100.00%
EY 0.07 0.92 1.90 0.18 0.26 -0.10 0.00 -100.00%
DY 0.00 0.00 1.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.03 2.16 3.91 4.35 6.65 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 17/08/01 18/07/01 26/02/01 29/11/00 28/08/00 29/05/00 01/03/00 -
Price 2.72 2.71 4.18 4.34 18.80 19.30 23.90 -
P/RPS 5.14 8.14 4.04 1.92 14.71 65.98 8.39 0.49%
P/EPS 1,431.58 100.00 69.67 144.67 376.00 -714.81 31.87 -3.78%
EY 0.07 1.00 1.44 0.69 0.27 -0.14 3.14 3.93%
DY 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.86 2.86 1.00 4.33 4.63 5.82 1.14%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment